D9F2 Relative Valuation - Drax Group PLC

Watchlist Manager

Watchlist

Price: 9.88 EUR -0.7% Market Closed

Market Cap: €3.8B

D	Drax Group PLC F:D9F2	UK
S	Scientific Games Corp F:TJW	US
	Yoshitsu Co Ltd NASDAQ:TKLF	JP
	Ritchie Bros Auctioneers Inc TSX:RBA	CA
	Multiplan Empreendimentos Imobiliarios SA BOVESPA:MULT3	BR
F	Flywire Corp NASDAQ:FLYW	US

Multiples-Based Value

The Multiples-Based Value of one D9F2 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 9.88 EUR, Drax Group PLC is hidden .

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Multiples-Based Value calculated?

D9F2 Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK		Drax Group PLC F:D9F2	3B EUR	0.6	40.9	3.9	5.3
US		Vistra Corp NYSE:VST	52.6B USD	3	69.9	13.9	33.2
SA		ACWA Power Co SAU:2082	184.5B SAR	24.9	99.6	64.7	80.2
IN		NTPC Ltd NSE:NTPC	3.7T INR	1.9	15.1	10	15.1
CN		CGN Power Co Ltd SZSE:003816	232.3B CNY	3.1	23.8	22.1	22.1
IN		Adani Power Ltd NSE:ADANIPOWER	3T INR	5.5	26	16.2	21
CN		China National Nuclear Power Co Ltd SSE:601985	190.3B CNY	2.3	21.8	20.9	20.9
TH	G	Gulf Energy Development PCL SET:GULF	870.2B THB	7.2	40.7	46	55
DE		Uniper SE XETRA:UN0	15.9B EUR	0.3	11.4	7	14.3
CN		SDIC Power Holdings Co Ltd SSE:600886	119.1B CNY	2.2	18.2	13.5	13.5
CN		Huaneng Power International Inc SSE:600011	105.3B CNY	0.5	9	12.1	12.1

				Revenue Growth	P/S to Growth
UK		Drax Group PLC F:D9F2	Average P/S: 4.7 0.6	-5%	N/A
US		Vistra Corp NYSE:VST	3	13%	0.2
SA		ACWA Power Co SAU:2082	24.9	N/A	N/A
IN		NTPC Ltd NSE:NTPC	1.9	7%	0.3
CN		CGN Power Co Ltd SZSE:003816	3.1	12%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5.5	11%	0.5
CN		China National Nuclear Power Co Ltd SSE:601985	2.3	9%	0.3
TH	G	Gulf Energy Development PCL SET:GULF	7.2	7%	1
DE		Uniper SE XETRA:UN0	0.3	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	2.2	2%	1.1
CN		Huaneng Power International Inc SSE:600011	0.5	N/A	N/A

				Earnings Growth	PEG
UK		Drax Group PLC F:D9F2	Average P/E: 34.2 40.9	44%	0.9
US		Vistra Corp NYSE:VST	69.9	78%	0.9
SA		ACWA Power Co SAU:2082	99.6	N/A	N/A
IN		NTPC Ltd NSE:NTPC	15.1	6%	2.5
CN		CGN Power Co Ltd SZSE:003816	23.8	11%	2.2
IN		Adani Power Ltd NSE:ADANIPOWER	26	8%	3.2
CN		China National Nuclear Power Co Ltd SSE:601985	21.8	6%	3.6
TH	G	Gulf Energy Development PCL SET:GULF	40.7	20%	2
DE		Uniper SE XETRA:UN0	11.4	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	18.2	7%	2.6
CN		Huaneng Power International Inc SSE:600011	9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
UK		Drax Group PLC F:D9F2	Average EV/EBITDA: 20.9 3.9	-13%	N/A
US		Vistra Corp NYSE:VST	13.9	20%	0.7
SA		ACWA Power Co SAU:2082	64.7	N/A	N/A
IN		NTPC Ltd NSE:NTPC	10	9%	1.1
CN		CGN Power Co Ltd SZSE:003816	22.1	34%	0.7
IN		Adani Power Ltd NSE:ADANIPOWER	16.2	12%	1.3
CN		China National Nuclear Power Co Ltd SSE:601985	20.9	29%	0.7
TH	G	Gulf Energy Development PCL SET:GULF	46	11%	4.2
DE		Uniper SE XETRA:UN0	7	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13.5	28%	0.5
CN		Huaneng Power International Inc SSE:600011	12.1	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
UK		Drax Group PLC F:D9F2	Average EV/EBIT: 26.6 5.3	-22%	N/A
US		Vistra Corp NYSE:VST	33.2	42%	0.8
SA		ACWA Power Co SAU:2082	80.2	43%	1.9
IN		NTPC Ltd NSE:NTPC	15.1	8%	1.9
CN		CGN Power Co Ltd SZSE:003816	22.1	16%	1.4
IN		Adani Power Ltd NSE:ADANIPOWER	21	12%	1.7
CN		China National Nuclear Power Co Ltd SSE:601985	20.9	7%	3
TH	G	Gulf Energy Development PCL SET:GULF	55	11%	5
DE		Uniper SE XETRA:UN0	14.3	3%	4.8
CN		SDIC Power Holdings Co Ltd SSE:600886	13.5	1%	13.5
CN		Huaneng Power International Inc SSE:600011	12.1	N/A	N/A

Drax Group PLC
F:D9F2

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

D9F2 Competitors Multiples
Drax Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Drax Group PLC F:D9F2

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

D9F2 Competitors Multiples Drax Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Drax Group PLC
F:D9F2

D9F2 Competitors Multiples
Drax Group PLC Competitors